Price: 2090
Last update: Fri Apr 25 2025
Price: 2090
Last update: Fri Apr 25 2025
The intrinsic value of one amrt stock under the Base Case scenario is Loading... IDR. Compared to the current market price of Loading... IDR, this stock is ....
Summary DCF Valuation| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Terminal Value | |
|---|---|---|---|---|---|---|
| Revenue | 115.14 | 127.84 | 141.94 | 157.60 | 174.99 | |
| Revenue Growth | 11.03% | 11.03% | 11.03% | 11.03% | 11.03% | |
| Net Margin | 2.59% | 2.59% | 2.59% | 2.59% | 2.59% | |
| Net Income | 2.98 | 3.31 | 3.67 | 4.08 | 4.53 | 66.61 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 2.71 | 2.73 | 2.76 | 2.78 | 2.81 | 37.6 |
Total Shares:
Market Cap: 86.78T
Value Cap: 51.39T
amrt has a PE median of 29 and the last EPS is 86.99. Based on PE history, the fair valuation is 2532.
